Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 1299280 |
50 |
4 238 000 $ |
84 760 $ |
19 176 $ |
86 294 $ |
11.64 |
17.352 |
0.06 |
1.28 |
695 950 $ |
8 % |
20 % |
39 % |
| Yields of the investment |
| Cashdown |
695 950 $ |
|
| Before capitalization |
53 866 $ |
8 % |
| After capitalization 53 866 $ + 84 384 $ (average mortgage paid) = |
138 250 $ |
20 % |
| After capitalization and appreciation (PV) |
273 251 $ |
39 % |
| Ratios |
| Price per unit |
= 4 238 000 $ ÷ 50 logements |
84 760 $ |
| Price per room |
= 4 238 000 $ ÷ 221,0 pièces |
19 176 $ |
| Price per room x 4 1/2 |
|
86 294 $ |
| GRM ratio |
4 238 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
11.64 |
| NRM ratio |
4 238 000 $ ÷
244 233 $ (Net income) |
17.352 |
| Cap. Rate |
244 233 $ (Net income) ÷
4 238 000 $ |
5.76 % |
| DCR ratio |
244 233 $ (Net income) ÷
190 367 $ |
1.28 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
